| 2017 | 2018 | | | | |
| --- Change in Value --- | | | Beginning Value | 0.00 | 99,761.51 | | | Capital Change | +100,000.00 | +455.00 | | Current Return | -238.49
| -24,963.50
| | Change in Value | +99,761.51 | -24,508.50 | | IRR(%) | -35.32% | -25.00% | | | Beginning Value | 0.00 | 99,761.51 | | Change in Value | +99,761.51 | -24,508.50 | | Ending Value | 99,761.51 | 75,253.01 | | % of Change | 0.00% | -24.57% | | | --- Capital Change --- | | | Cash Deposit | +100,000.00 | +455.00 | | Cash Withdrawals | 0.00 | 0.00 | | Net Cash Deposits | +100,000.00 | +455.00 | | | Share Deposits | 0.00 | 0.00 | | Share Withdrawals | 0.00 | 0.00 | | Net Share Deposits | 0.00 | 0.00 | | | Net Cash Deposits | +100,000.00 | +455.00 | | Net Share Deposits | 0.00 | 0.00 | | Capital Change | +100,000.00 | +455.00 | | | Previous Capital | 0.00 | 100,000.00 | | Capital Change | +100,000.00 | +455.00 | | Total Capital | 100,000.00 | 100,455.00 | | | --- Current Return --- | | | Realized Gain/(Loss) | 0.00 | 0.00 | | Increase/(Decrease) in UnRealized Gain | -238.49 | -24,963.50 | Capital Gain
(% over Total Capital) | -238.49
(-0.24%) | -24,963.50
(-24.85%) | | | Misc Incomes | 0.00 | 0.00 | | Misc Charges | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | | Capital Gain | -238.49
| -24,963.50
| | Dividend | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | | Net Misc Incomes | 0.00 | 0.00 | | Current Return | -238.49
| -24,963.50
| | % over Total Capital | -0.24% | -24.85% | | % over Beginning Value | 0.00% | -25.02% | | IRR(%) | -35.32% | -25.00% | | | --- Cumulative Return --- | | | Total Capital | 100,000.00 | 100,455.00 | | Market Value | 99,761.51 | 75,253.01 | | All Time Performance | -238.49 | -25,201.99 | | % over Total Capital | -0.24% | -25.09% | | IRR(%) | -35.32% | -25.00% | | | Average Cost | 99,951.49 | 99,951.49 | | Stock Value | 99,713.00 | 74,749.50 | UnRealized Gain/(Loss)
(% over Average Cost) | -238.49
(-0.24%) | -25,201.99
(-25.21%) | | | Balance Cost | 99,951.49 | 99,951.49 | | Stock Value | 99,713.00 | 74,749.50 | Stock Performance
(% over Balance Cost) | -238.49
(-0.24%) | -25,201.99
(-25.21%) | | | --- Stock Position --- | | | Total Buy | +99,951.49 | +0.00 | | Total Sell | -0.00 | -0.00 | | Net Buy | +99,951.49 | 0.00 | | | --- Cash Position --- | | | Net Cash Deposit | +100,000.00 | +455.00 | | Net Sell \ (Buy) | -99,951.49 | 0.00 | | Dividend | 0.00 | 0.00 | | Interest | 0.00 | 0.00 | | Net Misc Income | 0.00 | 0.00 | | Increase in Cash | +48.51 | +455.00 | | | Cash at beginning of period | 0.00 | 48.51 | | Increase in Cash | +48.51 | +455.00 | | Cash at end of period | 48.51 | 503.51 | | | --- Allocation --- | | | Stock Value | 99,713.00
(99.95%) | 74,749.50
(99.33%) | | Cash Balance | 48.51
(0.05%) | 503.51
(0.67%) | | Market Value | 99,761.51
| 75,253.01
| | | |
|